L (Panjang BB) K O S1 S4 P S R S2 S3 LUAS

1,500 184.18 319.00 138,132.63 29,376.54 1,805.45 221.68 522.25 200,116.24 57,886.08 425,511.49
1,450 178.04 308.37 129,077.27 27,450.75 1,745.26 214.29 504.84 186,997.50 54,091.33 397,616.85
1,400 171.90 297.74 120,328.87 25,590.23 1,685.08 206.90 487.43 174,323.48 50,425.21 370,667.79
1,398 171.65 297.31 119,985.32 25,517.17 1,682.67 206.61 486.73 173,825.77 50,281.24 369,609.49
1,396 171.41 296.89 119,642.26 25,444.21 1,680.27 206.31 486.04 173,328.77 50,137.48 368,552.71
1,394 171.16 296.46 119,299.69 25,371.36 1,677.86 206.02 485.34 172,832.48 49,993.92 367,497.44
1,392 170.92 296.04 118,957.61 25,298.61 1,675.45 205.72 484.65 172,336.90 49,850.57 366,443.69
1,390 170.67 295.61 118,616.03 25,225.96 1,673.05 205.42 483.95 171,842.04 49,707.42 365,391.45
1,388 170.42 295.18 118,274.93 25,153.42 1,670.64 205.13 483.25 171,347.88 49,564.48 364,340.72
1,386 170.18 294.76 117,934.33 25,080.99 1,668.23 204.83 482.56 170,854.44 49,421.75 363,291.50
1,384 169.93 294.33 117,594.21 25,008.65 1,665.82 204.54 481.86 170,361.71 49,279.22 362,243.79
1,382 169.69 293.91 117,254.59 24,936.43 1,663.42 204.24 481.16 169,869.69 49,136.90 361,197.60
1,380 169.44 293.48 116,915.46 24,864.31 1,661.01 203.95 480.47 169,378.38 48,994.78 360,152.93
1,378 169.20 293.06 116,576.82 24,792.29 1,658.60 203.65 479.77 168,887.79 48,852.87 359,109.76
1,376 168.95 292.63 116,238.67 24,720.37 1,656.19 203.36 479.07 168,397.90 48,711.16 358,068.11
1,374 168.71 292.21 115,901.01 24,648.56 1,653.79 203.06 478.38 167,908.73 48,569.66 357,027.97
1,372 168.46 291.78 115,563.85 24,576.86 1,651.38 202.76 477.68 167,420.27 48,428.37 355,989.34
1,370 168.21 291.36 115,227.17 24,505.26 1,648.97 202.47 476.99 166,932.52 48,287.28 354,952.23
1,368 167.97 290.93 114,890.99 24,433.76 1,646.57 202.17 476.29 166,445.48 48,146.40 353,916.63
1,366 167.72 290.51 114,555.29 24,362.37 1,644.16 201.88 475.59 165,959.15 48,005.73 352,882.54
1,364 167.48 290.08 114,220.09 24,291.08 1,641.75 201.58 474.90 165,473.54 47,865.26 351,849.97
1,362 167.23 289.66 113,885.38 24,219.90 1,639.34 201.29 474.20 164,988.63 47,724.99 350,818.91
1,360 166.99 289.23 113,551.16 24,148.82 1,636.94 200.99 473.50 164,504.44 47,584.93 349,789.36
1,358 166.74 288.80 113,217.43 24,077.85 1,634.53 200.69 472.81 164,020.96 47,445.08 348,761.32
1,356 166.50 288.38 112,884.20 24,006.98 1,632.12 200.40 472.11 163,538.19 47,305.43 347,734.80
1,354 166.25 287.95 112,551.45 23,936.22 1,629.72 200.10 471.42 163,056.13 47,165.99 346,709.79
1,352 166.00 287.53 112,219.20 23,865.55 1,627.31 199.81 470.72 162,574.79 47,026.76 345,686.29
1,350 165.76 287.10 111,887.43 23,795.00 1,624.90 199.51 470.02 162,094.15 46,887.73 344,664.31
1,348 165.51 286.68 111,556.16 23,724.55 1,622.49 199.22 469.33 161,614.23 46,748.90 343,643.84
1,346 165.27 286.25 111,225.38 23,654.20 1,620.09 198.92 468.63 161,135.02 46,610.29 342,624.88
1,344 165.02 285.83 110,895.09 23,583.96 1,617.68 198.63 467.93 160,656.52 46,471.87 341,607.43
 Tebal
Volume OB M Volume Batubara Tonase Batubara SR HARGA BB
Batubara
2,021,179,582.27 1,511.26 4.6 33,021,134.53 42,927,474.89 47.08 84.49
1,888,680,031.88 1,460.89 4.6 31,920,430.05 41,496,559.06 45.51 84.49
1,760,671,991.67 1,410.51 4.6 30,819,725.56 40,065,643.23 43.94 84.49
1,755,645,093.47 1,408.50 4.6 30,775,697.38 40,008,406.60 43.88 84.49
1,750,625,381.69 1,406.48 4.6 30,731,669.20 39,951,169.96 43.82 84.49
1,745,612,856.33 1,404.47 4.6 30,687,641.02 39,893,933.33 43.76 84.49
1,740,607,517.38 1,402.45 4.6 30,643,612.84 39,836,696.70 43.69 84.49
1,735,609,364.85 1,400.44 4.6 30,599,584.66 39,779,460.06 43.63 84.49
1,730,618,398.74 1,398.42 4.6 30,555,556.48 39,722,223.43 43.57 84.49
1,725,634,619.04 1,396.41 4.6 30,511,528.31 39,664,986.80 43.51 84.49
1,720,658,025.75 1,394.39 4.6 30,467,500.13 39,607,750.16 43.44 84.49
1,715,688,618.89 1,392.38 4.6 30,423,471.95 39,550,513.53 43.38 84.49
1,710,726,398.44 1,390.36 4.6 30,379,443.77 39,493,276.90 43.32 84.49
1,705,771,364.40 1,388.35 4.6 30,335,415.59 39,436,040.26 43.25 84.49
1,700,823,516.79 1,386.33 4.6 30,291,387.41 39,378,803.63 43.19 84.49
1,695,882,855.59 1,384.32 4.6 30,247,359.23 39,321,567.00 43.13 84.49
1,690,949,380.80 1,382.30 4.6 30,203,331.05 39,264,330.36 43.07 84.49
1,686,023,092.43 1,380.29 4.6 30,159,302.87 39,207,093.73 43.00 84.49
1,681,103,990.48 1,378.27 4.6 30,115,274.69 39,149,857.10 42.94 84.49
1,676,192,074.94 1,376.26 4.6 30,071,246.51 39,092,620.46 42.88 84.49
1,671,287,345.82 1,374.24 4.6 30,027,218.33 39,035,383.83 42.81 84.49
1,666,389,803.12 1,372.23 4.6 29,983,190.15 38,978,147.20 42.75 84.49
1,661,499,446.83 1,370.21 4.6 29,939,161.97 38,920,910.57 42.69 84.49
1,656,616,276.96 1,368.20 4.6 29,895,133.79 38,863,673.93 42.63 84.49
1,651,740,293.51 1,366.18 4.6 29,851,105.61 38,806,437.30 42.56 84.49
1,646,871,496.47 1,364.17 4.6 29,807,077.44 38,749,200.67 42.50 84.49
1,642,009,885.85 1,362.15 4.6 29,763,049.26 38,691,964.03 42.44 84.49
1,637,155,461.64 1,360.14 4.6 29,719,021.08 38,634,727.40 42.38 84.49
1,632,308,223.85 1,358.12 4.6 29,674,992.90 38,577,490.77 42.31 84.49
1,627,468,172.48 1,356.11 4.6 29,630,964.72 38,520,254.13 42.25 84.49
1,622,635,307.52 1,354.09 4.6 29,586,936.54 38,463,017.50 42.19 84.49
 OPERATION COST
REVENUE
STRIPPING DIGGING HAULING CRUSHING LOADING BARGING
3,626,942,353.31 4,244,477,122.78 53,573,488.66 216,354,473.44 123,631,127.68 61,815,563.84 185,446,691.52
3,506,044,274.86 3,966,228,066.95 51,787,705.71 209,142,657.66 119,510,090.09 59,755,045.04 179,265,135.13
3,385,146,196.42 3,697,411,182.51 50,001,922.75 201,930,841.87 115,389,052.50 57,694,526.25 173,083,578.75
3,380,310,273.28 3,686,854,696.29 49,930,491.43 201,642,369.24 115,224,211.00 57,612,105.50 172,836,316.49
3,375,474,350.14 3,676,313,301.56 49,859,060.11 201,353,896.61 115,059,369.49 57,529,684.75 172,589,054.24
3,370,638,427.01 3,665,786,998.29 49,787,628.80 201,065,423.98 114,894,527.99 57,447,263.99 172,341,791.98
3,365,802,503.87 3,655,275,786.50 49,716,197.48 200,776,951.35 114,729,686.49 57,364,843.24 172,094,529.73
3,360,966,580.73 3,644,779,666.19 49,644,766.16 200,488,478.72 114,564,844.98 57,282,422.49 171,847,267.47
3,356,130,657.59 3,634,298,637.34 49,573,334.84 200,200,006.09 114,400,003.48 57,200,001.74 171,600,005.22
3,351,294,734.46 3,623,832,699.98 49,501,903.52 199,911,533.46 114,235,161.97 57,117,580.99 171,352,742.96
3,346,458,811.32 3,613,381,854.08 49,430,472.20 199,623,060.82 114,070,320.47 57,035,160.24 171,105,480.71
3,341,622,888.18 3,602,946,099.66 49,359,040.89 199,334,588.19 113,905,478.97 56,952,739.48 170,858,218.45
3,336,786,965.04 3,592,525,436.72 49,287,609.57 199,046,115.56 113,740,637.46 56,870,318.73 170,610,956.20
3,331,951,041.90 3,582,119,865.25 49,216,178.25 198,757,642.93 113,575,795.96 56,787,897.98 170,363,693.94
3,327,115,118.77 3,571,729,385.25 49,144,746.93 198,469,170.30 113,410,954.46 56,705,477.23 170,116,431.69
3,322,279,195.63 3,561,353,996.73 49,073,315.61 198,180,697.67 113,246,112.95 56,623,056.48 169,869,169.43
3,317,443,272.49 3,550,993,699.68 49,001,884.29 197,892,225.04 113,081,271.45 56,540,635.72 169,621,907.17
3,312,607,349.35 3,540,648,494.11 48,930,452.98 197,603,752.41 112,916,429.95 56,458,214.97 169,374,644.92
3,307,771,426.22 3,530,318,380.01 48,859,021.66 197,315,279.77 112,751,588.44 56,375,794.22 169,127,382.66
3,302,935,503.08 3,520,003,357.38 48,787,590.34 197,026,807.14 112,586,746.94 56,293,373.47 168,880,120.41
3,298,099,579.94 3,509,703,426.23 48,716,159.02 196,738,334.51 112,421,905.44 56,210,952.72 168,632,858.15
3,293,263,656.80 3,499,418,586.55 48,644,727.70 196,449,861.88 112,257,063.93 56,128,531.97 168,385,595.90
3,288,427,733.67 3,489,148,838.35 48,573,296.39 196,161,389.25 112,092,222.43 56,046,111.21 168,138,333.64
3,283,591,810.53 3,478,894,181.62 48,501,865.07 195,872,916.62 111,927,380.92 55,963,690.46 167,891,071.39
3,278,755,887.39 3,468,654,616.37 48,430,433.75 195,584,443.99 111,762,539.42 55,881,269.71 167,643,809.13
3,273,919,964.25 3,458,430,142.59 48,359,002.43 195,295,971.36 111,597,697.92 55,798,848.96 167,396,546.88
3,269,084,041.11 3,448,220,760.28 48,287,571.11 195,007,498.72 111,432,856.41 55,716,428.21 167,149,284.62
3,264,248,117.98 3,438,026,469.45 48,216,139.79 194,719,026.09 111,268,014.91 55,634,007.46 166,902,022.37
3,259,412,194.84 3,427,847,270.09 48,144,708.48 194,430,553.46 111,103,173.41 55,551,586.70 166,654,760.11
3,254,576,271.70 3,417,683,162.21 48,073,277.16 194,142,080.83 110,938,331.90 55,469,165.95 166,407,497.85
3,249,740,348.56 3,407,534,145.80 48,001,845.84 193,853,608.20 110,773,490.40 55,386,745.20 166,160,235.60
 ADMINISTRATION COST CAPITAL EX
HSE TOTAL OVERHEAD CSR ROYALTY TOTAL EKSPLORASI
8,585,494.98 4,893,883,962.89 54,404,135.30 10,731,868.72 181,347,117.67 246,483,121.69 2,000,000.00
8,299,311.81 4,593,988,012.39 52,590,664.12 10,374,139.76 175,302,213.74 238,267,017.63 2,000,000.00
8,013,128.65 4,303,524,233.28 50,777,192.95 10,016,410.81 169,257,309.82 230,050,913.57 2,000,000.00
8,001,681.32 4,292,101,871.28 50,704,654.10 10,002,101.65 169,015,513.66 229,722,269.41 2,000,000.00
7,990,233.99 4,280,694,600.75 50,632,115.25 9,987,792.49 168,773,717.51 229,393,625.25 2,000,000.00
7,978,786.67 4,269,302,421.70 50,559,576.41 9,973,483.33 168,531,921.35 229,064,981.09 2,000,000.00
7,967,339.34 4,257,925,334.12 50,487,037.56 9,959,174.17 168,290,125.19 228,736,336.93 2,000,000.00
7,955,892.01 4,246,563,338.02 50,414,498.71 9,944,865.02 168,048,329.04 228,407,692.76 2,000,000.00
7,944,444.69 4,235,216,433.39 50,341,959.86 9,930,555.86 167,806,532.88 228,079,048.60 2,000,000.00
7,932,997.36 4,223,884,620.24 50,269,421.02 9,916,246.70 167,564,736.72 227,750,404.44 2,000,000.00
7,921,550.03 4,212,567,898.56 50,196,882.17 9,901,937.54 167,322,940.57 227,421,760.28 2,000,000.00
7,910,102.71 4,201,266,268.35 50,124,343.32 9,887,628.38 167,081,144.41 227,093,116.11 2,000,000.00
7,898,655.38 4,189,979,729.62 50,051,804.48 9,873,319.22 166,839,348.25 226,764,471.95 2,000,000.00
7,887,208.05 4,178,708,282.36 49,979,265.63 9,859,010.07 166,597,552.10 226,435,827.79 2,000,000.00
7,875,760.73 4,167,451,926.58 49,906,726.78 9,844,700.91 166,355,755.94 226,107,183.63 2,000,000.00
7,864,313.40 4,156,210,662.27 49,834,187.93 9,830,391.75 166,113,959.78 225,778,539.47 2,000,000.00
7,852,866.07 4,144,984,489.43 49,761,649.09 9,816,082.59 165,872,163.62 225,449,895.30 2,000,000.00
7,841,418.75 4,133,773,408.07 49,689,110.24 9,801,773.43 165,630,367.47 225,121,251.14 2,000,000.00
7,829,971.42 4,122,577,418.19 49,616,571.39 9,787,464.27 165,388,571.31 224,792,606.98 2,000,000.00
7,818,524.09 4,111,396,519.77 49,544,032.55 9,773,155.12 165,146,775.15 224,463,962.82 2,000,000.00
7,807,076.77 4,100,230,712.84 49,471,493.70 9,758,845.96 164,904,979.00 224,135,318.65 2,000,000.00
7,795,629.44 4,089,079,997.37 49,398,954.85 9,744,536.80 164,663,182.84 223,806,674.49 2,000,000.00
7,784,182.11 4,077,944,373.38 49,326,416.00 9,730,227.64 164,421,386.68 223,478,030.33 2,000,000.00
7,772,734.79 4,066,823,840.87 49,253,877.16 9,715,918.48 164,179,590.53 223,149,386.17 2,000,000.00
7,761,287.46 4,055,718,399.83 49,181,338.31 9,701,609.32 163,937,794.37 222,820,742.01 2,000,000.00
7,749,840.13 4,044,628,050.26 49,108,799.46 9,687,300.17 163,695,998.21 222,492,097.84 2,000,000.00
7,738,392.81 4,033,552,792.17 49,036,260.62 9,672,991.01 163,454,202.06 222,163,453.68 2,000,000.00
7,726,945.48 4,022,492,625.55 48,963,721.77 9,658,681.85 163,212,405.90 221,834,809.52 2,000,000.00
7,715,498.15 4,011,447,550.40 48,891,182.92 9,644,372.69 162,970,609.74 221,506,165.36 2,000,000.00
7,704,050.83 4,000,417,566.73 48,818,644.08 9,630,063.53 162,728,813.59 221,177,521.19 2,000,000.00
7,692,603.50 3,989,402,674.54 48,746,105.23 9,615,754.37 162,487,017.43 220,848,877.03 2,000,000.00
 CAPITAL EXPENDITURE
TOTAL COST PROFIT PROFIT (%)
CAMP ROAD PORT TOTAL
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 5,147,417,084.57 - 1,520,474,731.27 -0.295385959
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,839,305,030.02 - 1,333,260,755.16 -0.275506658
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,540,625,146.85 - 1,155,478,950.43 -0.254475741
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,528,874,140.69 - 1,148,563,867.41 -0.253609138
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,517,138,226.00 - 1,141,663,875.86 -0.252740523
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,505,417,402.79 - 1,134,778,975.78 -0.251869888
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,493,711,671.05 - 1,127,909,167.18 -0.250997227
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,482,021,030.78 - 1,121,054,450.05 -0.250122532
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,470,345,481.99 - 1,114,214,824.40 -0.249245797
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,458,685,024.68 - 1,107,390,290.22 -0.248367015
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,447,039,658.83 - 1,100,580,847.52 -0.247486178
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,435,409,384.46 - 1,093,786,496.28 -0.246603279
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,423,794,201.57 - 1,087,007,236.53 -0.24571831
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,412,194,110.15 - 1,080,243,068.25 -0.244831266
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,400,609,110.21 - 1,073,493,991.44 -0.243942137
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,389,039,201.73 - 1,066,760,006.10 -0.243050918
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,377,484,384.74 - 1,060,041,112.25 -2E-01
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,365,944,659.21 - 1,053,337,309.86 -0.241262176
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,354,420,025.17 - 1,046,648,598.95 -0.240364639
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,342,910,482.59 - 1,039,974,979.51 -0.239464982
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,331,416,031.49 - 1,033,316,451.55 -0.238563196
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,319,936,671.86 - 1,026,673,015.06 -0.237659274
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,308,472,403.71 - 1,020,044,670.05 -0.23675321
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,297,023,227.03 - 1,013,431,416.51 -0.235844994
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,285,589,141.83 - 1,006,833,254.44 -0.23493462
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,274,170,148.10 - 1,000,250,183.85 -0.234022079
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,262,766,245.85 - 993,682,204.73 -0.233107364
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,251,377,435.07 - 987,129,317.09 -0.232190468
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,240,003,715.76 - 980,591,520.92 -0.231271382
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,228,645,087.93 - 974,068,816.23 -0.230350099
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,217,301,551.57 - 967,561,203.01 -0.229426611
1,342 164.78 285.40 110,565.29 23,513.82 1,615.27 198.33 467.24 160,178.73 46,333.67 340,591.50
1,340 164.53 284.98 110,235.98 23,443.79 1,612.86 198.03 466.54 159,701.65 46,195.67 339,577.08
1,338 164.29 284.55 109,907.16 23,373.86 1,610.46 197.74 465.84 159,225.28 46,057.87 338,564.17
1,336 164.04 284.13 109,578.84 23,304.03 1,608.05 197.44 465.15 158,749.63 45,920.28 337,552.78
1,334 163.79 283.70 109,251.00 23,234.31 1,605.64 197.15 464.45 158,274.69 45,782.90 336,542.90
1,332 163.55 283.28 108,923.66 23,164.70 1,603.24 196.85 463.76 157,800.46 45,645.72 335,534.53
1,330 163.30 282.85 108,596.80 23,095.18 1,600.83 196.56 463.06 157,326.94 45,508.75 334,527.68
1,328 163.06 282.42 108,270.44 23,025.78 1,598.42 196.26 462.36 156,854.13 45,371.99 333,522.34
1,326 162.81 282.00 107,944.57 22,956.48 1,596.01 195.97 461.67 156,382.03 45,235.43 332,518.51
1,324 162.57 281.57 107,619.19 22,887.28 1,593.61 195.67 460.97 155,910.65 45,099.07 331,516.19
1,322 162.32 281.15 107,294.31 22,818.18 1,591.20 195.37 460.27 155,439.97 44,962.92 330,515.39
1,320 162.08 280.72 106,969.91 22,749.19 1,588.79 195.08 459.58 154,970.01 44,826.98 329,516.10
1,318 161.83 280.30 106,646.00 22,680.31 1,586.38 194.78 458.88 154,500.76 44,691.25 328,518.32
1,316 161.58 279.87 106,322.59 22,611.53 1,583.98 194.49 458.18 154,032.22 44,555.72 327,522.06
1,314 161.34 279.45 105,999.67 22,542.85 1,581.57 194.19 457.49 153,564.40 44,420.39 326,527.31
1,312 161.09 279.02 105,677.23 22,474.28 1,579.16 193.90 456.79 153,097.28 44,285.27 325,534.07
1,310 160.85 278.60 105,355.29 22,405.82 1,576.76 193.60 456.10 152,630.88 44,150.36 324,542.34
1,308 160.60 278.17 105,033.84 22,337.45 1,574.35 193.31 455.40 152,165.18 44,015.65 323,552.13
1,306 160.36 277.75 104,712.88 22,269.19 1,571.94 193.01 454.70 151,700.20 43,881.15 322,563.43
1,304 160.11 277.32 104,392.42 22,201.04 1,569.53 192.71 454.01 151,235.93 43,746.85 321,576.24
1,302 159.87 276.90 104,072.44 22,132.99 1,567.13 192.42 453.31 150,772.37 43,612.76 320,590.57
1,300 159.62 276.47 103,752.95 22,065.05 1,564.72 192.12 452.61 150,309.53 43,478.88 319,606.41
1,298 159.37 276.04 103,433.96 21,997.21 1,562.31 191.83 451.92 149,847.39 43,345.20 318,623.76
1,296 159.13 275.62 103,115.46 21,929.47 1,559.90 191.53 451.22 149,385.97 43,211.73 317,642.63
1,294 158.88 275.19 102,797.44 21,861.84 1,557.50 191.24 450.53 148,925.26 43,078.46 316,663.00
1,292 158.64 274.77 102,479.92 21,794.31 1,555.09 190.94 449.83 148,465.26 42,945.40 315,684.89
1,290 158.39 274.34 102,162.89 21,726.89 1,552.68 190.65 449.13 148,005.97 42,812.55 314,708.30
1,280 157.16 272.22 100,585.11 21,391.35 1,540.65 189.17 445.65 145,720.20 42,151.36 309,848.01
1,270 155.94 270.09 99,019.61 21,058.41 1,528.61 187.69 442.17 143,452.21 41,495.32 305,025.55
1,260 154.71 267.96 97,466.38 20,728.09 1,516.57 186.21 438.69 141,202.02 40,844.42 300,240.91
1,250 153.48 265.84 95,925.44 20,400.38 1,504.54 184.73 435.21 138,969.61 40,198.67 295,494.09
1,240 152.25 263.71 94,396.77 20,075.28 1,492.50 183.26 431.72 136,754.99 39,558.06 290,785.10
1,230 151.03 261.58 92,880.38 19,752.79 1,480.46 181.78 428.24 134,558.16 38,922.60 286,113.93
1,617,809,628.98 1,352.08 4.6 29,542,908.36 38,405,780.87 42.12 84.49
1,612,991,136.86 1,350.06 4.6 29,498,880.18 38,348,544.23 42.06 84.49
1,608,179,831.15 1,348.05 4.6 29,454,852.00 38,291,307.60 42.00 84.49
1,603,375,711.86 1,346.03 4.6 29,410,823.82 38,234,070.97 41.94 84.49
1,598,578,778.98 1,344.02 4.6 29,366,795.64 38,176,834.33 41.87 84.49
1,593,789,032.53 1,342.00 4.6 29,322,767.46 38,119,597.70 41.81 84.49
1,589,006,472.48 1,339.99 4.6 29,278,739.28 38,062,361.07 41.75 84.49
1,584,231,098.86 1,337.97 4.6 29,234,711.10 38,005,124.43 41.68 84.49
1,579,462,911.65 1,335.96 4.6 29,190,682.92 37,947,887.80 41.62 84.49
1,574,701,910.85 1,333.94 4.6 29,146,654.74 37,890,651.17 41.56 84.49
1,569,948,096.47 1,331.93 4.6 29,102,626.57 37,833,414.53 41.50 84.49
1,565,201,468.51 1,329.91 4.6 29,058,598.39 37,776,177.90 41.43 84.49
1,560,462,026.97 1,327.90 4.6 29,014,570.21 37,718,941.27 41.37 84.49
1,555,729,771.84 1,325.88 4.6 28,970,542.03 37,661,704.64 41.31 84.49
1,551,004,703.13 1,323.87 4.6 28,926,513.85 37,604,468.00 41.25 84.49
1,546,286,820.83 1,321.85 4.6 28,882,485.67 37,547,231.37 41.18 84.49
1,541,576,124.95 1,319.84 4.6 28,838,457.49 37,489,994.74 41.12 84.49
1,536,872,615.49 1,317.82 4.6 28,794,429.31 37,432,758.10 41.06 84.49
1,532,176,292.44 1,315.81 4.6 28,750,401.13 37,375,521.47 40.99 84.49
1,527,487,155.81 1,313.79 4.6 28,706,372.95 37,318,284.84 40.93 84.49
1,522,805,205.60 1,311.78 4.6 28,662,344.77 37,261,048.20 40.87 84.49
1,518,130,441.80 1,309.76 4.6 28,618,316.59 37,203,811.57 40.81 84.49
1,513,462,864.42 1,307.75 4.6 28,574,288.41 37,146,574.94 40.74 84.49
1,508,802,473.45 1,305.73 4.6 28,530,260.23 37,089,338.30 40.68 84.49
1,504,149,268.90 1,303.72 4.6 28,486,232.05 37,032,101.67 40.62 84.49
1,499,503,250.77 1,301.70 4.6 28,442,203.87 36,974,865.04 40.55 84.49
1,494,864,419.05 1,299.69 4.6 28,398,175.70 36,917,628.40 40.49 84.49
1,471,778,056.71 1,289.61 4.6 28,178,034.80 36,631,445.24 40.18 84.49
1,448,871,354.78 1,279.54 4.6 27,957,893.90 36,345,262.07 39.86 84.49
1,426,144,313.25 1,269.46 4.6 27,737,753.00 36,059,078.91 39.55 84.49
1,403,596,932.14 1,259.39 4.6 27,517,612.11 35,772,895.74 39.24 84.49
1,381,229,211.42 1,249.31 4.6 27,297,471.21 35,486,712.57 38.92 84.49
1,359,041,151.12 1,239.24 4.6 27,077,330.31 35,200,529.41 38.61 84.49
3,244,904,425.43 3,397,400,220.86 47,930,414.52 193,565,135.57 110,608,648.90 55,304,324.45 165,912,973.34
3,240,068,502.29 3,387,281,387.40 47,858,983.20 193,276,662.94 110,443,807.39 55,221,903.70 165,665,711.09
3,235,232,579.15 3,377,177,645.42 47,787,551.89 192,988,190.31 110,278,965.89 55,139,482.94 165,418,448.83
3,230,396,656.01 3,367,088,994.90 47,716,120.57 192,699,717.67 110,114,124.39 55,057,062.19 165,171,186.58
3,225,560,732.87 3,357,015,435.87 47,644,689.25 192,411,245.04 109,949,282.88 54,974,641.44 164,923,924.32
3,220,724,809.74 3,346,956,968.30 47,573,257.93 192,122,772.41 109,784,441.38 54,892,220.69 164,676,662.07
3,215,888,886.60 3,336,913,592.21 47,501,826.61 191,834,299.78 109,619,599.87 54,809,799.94 164,429,399.81
3,211,052,963.46 3,326,885,307.60 47,430,395.29 191,545,827.15 109,454,758.37 54,727,379.19 164,182,137.56
3,206,217,040.32 3,316,872,114.46 47,358,963.98 191,257,354.52 109,289,916.87 54,644,958.43 163,934,875.30
3,201,381,117.19 3,306,874,012.79 47,287,532.66 190,968,881.89 109,125,075.36 54,562,537.68 163,687,613.05
3,196,545,194.05 3,296,891,002.60 47,216,101.34 190,680,409.26 108,960,233.86 54,480,116.93 163,440,350.79
3,191,709,270.91 3,286,923,083.88 47,144,670.02 190,391,936.62 108,795,392.36 54,397,696.18 163,193,088.54
3,186,873,347.77 3,276,970,256.63 47,073,238.70 190,103,463.99 108,630,550.85 54,315,275.43 162,945,826.28
3,182,037,424.63 3,267,032,520.86 47,001,807.38 189,814,991.36 108,465,709.35 54,232,854.67 162,698,564.02
3,177,201,501.50 3,257,109,876.57 46,930,376.07 189,526,518.73 108,300,867.85 54,150,433.92 162,451,301.77
3,172,365,578.36 3,247,202,323.75 46,858,944.75 189,238,046.10 108,136,026.34 54,068,013.17 162,204,039.51
3,167,529,655.22 3,237,309,862.40 46,787,513.43 188,949,573.47 107,971,184.84 53,985,592.42 161,956,777.26
3,162,693,732.08 3,227,432,492.53 46,716,082.11 188,661,100.84 107,806,343.34 53,903,171.67 161,709,515.00
3,157,857,808.95 3,217,570,214.13 46,644,650.79 188,372,628.21 107,641,501.83 53,820,750.92 161,462,252.75
3,153,021,885.81 3,207,723,027.20 46,573,219.48 188,084,155.57 107,476,660.33 53,738,330.16 161,214,990.49
3,148,185,962.67 3,197,890,931.75 46,501,788.16 187,795,682.94 107,311,818.82 53,655,909.41 160,967,728.24
3,143,350,039.53 3,188,073,927.77 46,430,356.84 187,507,210.31 107,146,977.32 53,573,488.66 160,720,465.98
3,138,514,116.40 3,178,272,015.27 46,358,925.52 187,218,737.68 106,982,135.82 53,491,067.91 160,473,203.73
3,133,678,193.26 3,168,485,194.24 46,287,494.20 186,930,265.05 106,817,294.31 53,408,647.16 160,225,941.47
3,128,842,270.12 3,158,713,464.69 46,216,062.88 186,641,792.42 106,652,452.81 53,326,226.41 159,978,679.22
3,124,006,346.98 3,148,956,826.61 46,144,631.57 186,353,319.79 106,487,611.31 53,243,805.65 159,731,416.96
3,119,170,423.84 3,139,215,280.01 46,073,200.25 186,064,847.16 106,322,769.80 53,161,384.90 159,484,154.70
3,094,990,808.16 3,090,733,919.09 45,716,043.66 184,622,484.00 105,498,562.29 52,749,281.14 158,247,843.43
3,070,811,192.47 3,042,629,845.03 45,358,887.07 183,180,120.84 104,674,354.77 52,337,177.38 157,011,532.15
3,046,631,576.78 2,994,903,057.83 45,001,730.47 181,737,757.69 103,850,147.25 51,925,073.62 155,775,220.87
3,022,451,961.09 2,947,553,557.48 44,644,573.88 180,295,394.53 103,025,939.73 51,512,969.87 154,538,909.60
2,998,272,345.40 2,900,581,343.99 44,287,417.29 178,853,031.37 102,201,732.21 51,100,866.11 153,302,598.32
2,974,092,729.71 2,853,986,417.36 43,930,260.70 177,410,668.22 101,377,524.70 50,688,762.35 152,066,287.04
7,681,156.17 3,978,402,873.82 48,673,566.38 9,601,445.22 162,245,221.27 220,520,232.87 2,000,000.00
7,669,708.85 3,967,418,164.57 48,601,027.53 9,587,136.06 162,003,425.11 220,191,588.71 2,000,000.00
7,658,261.52 3,956,448,546.79 48,528,488.69 9,572,826.90 161,761,628.96 219,862,944.54 2,000,000.00
7,646,814.19 3,945,494,020.50 48,455,949.84 9,558,517.74 161,519,832.80 219,534,300.38 2,000,000.00
7,635,366.87 3,934,554,585.67 48,383,410.99 9,544,208.58 161,278,036.64 219,205,656.22 2,000,000.00
7,623,919.54 3,923,630,242.32 48,310,872.15 9,529,899.43 161,036,240.49 218,877,012.06 2,000,000.00
7,612,472.21 3,912,720,990.44 48,238,333.30 9,515,590.27 160,794,444.33 218,548,367.90 2,000,000.00
7,601,024.89 3,901,826,830.04 48,165,794.45 9,501,281.11 160,552,648.17 218,219,723.73 2,000,000.00
7,589,577.56 3,890,947,761.11 48,093,255.60 9,486,971.95 160,310,852.02 217,891,079.57 2,000,000.00
7,578,130.23 3,880,083,783.66 48,020,716.76 9,472,662.79 160,069,055.86 217,562,435.41 2,000,000.00
7,566,682.91 3,869,234,897.68 47,948,177.91 9,458,353.63 159,827,259.70 217,233,791.25 2,000,000.00
7,555,235.58 3,858,401,103.17 47,875,639.06 9,444,044.48 159,585,463.55 216,905,147.08 2,000,000.00
7,543,788.25 3,847,582,400.14 47,803,100.22 9,429,735.32 159,343,667.39 216,576,502.92 2,000,000.00
7,532,340.93 3,836,778,788.59 47,730,561.37 9,415,426.16 159,101,871.23 216,247,858.76 2,000,000.00
7,520,893.60 3,825,990,268.50 47,658,022.52 9,401,117.00 158,860,075.07 215,919,214.60 2,000,000.00
7,509,446.27 3,815,216,839.90 47,585,483.68 9,386,807.84 158,618,278.92 215,590,570.44 2,000,000.00
7,497,998.95 3,804,458,502.76 47,512,944.83 9,372,498.68 158,376,482.76 215,261,926.27 2,000,000.00
7,486,551.62 3,793,715,257.10 47,440,405.98 9,358,189.53 158,134,686.60 214,933,282.11 2,000,000.00
7,475,104.29 3,782,987,102.91 47,367,867.13 9,343,880.37 157,892,890.45 214,604,637.95 2,000,000.00
7,463,656.97 3,772,274,040.20 47,295,328.29 9,329,571.21 157,651,094.29 214,275,993.79 2,000,000.00
7,452,209.64 3,761,576,068.97 47,222,789.44 9,315,262.05 157,409,298.13 213,947,349.62 2,000,000.00
7,440,762.31 3,750,893,189.20 47,150,250.59 9,300,952.89 157,167,501.98 213,618,705.46 2,000,000.00
7,429,314.99 3,740,225,400.91 47,077,711.75 9,286,643.73 156,925,705.82 213,290,061.30 2,000,000.00
7,417,867.66 3,729,572,704.10 47,005,172.90 9,272,334.58 156,683,909.66 212,961,417.14 2,000,000.00
7,406,420.33 3,718,935,098.76 46,932,634.05 9,258,025.42 156,442,113.51 212,632,772.98 2,000,000.00
7,394,973.01 3,708,312,584.89 46,860,095.20 9,243,716.26 156,200,317.35 212,304,128.81 2,000,000.00
7,383,525.68 3,697,705,162.50 46,787,556.36 9,229,407.10 155,958,521.19 211,975,484.65 2,000,000.00
7,326,289.05 3,644,894,422.65 46,424,862.12 9,157,861.31 154,749,540.41 210,332,263.84 2,000,000.00
7,269,052.41 3,592,460,969.66 46,062,167.89 9,086,315.52 153,540,559.62 208,689,043.03 2,000,000.00
7,211,815.78 3,540,404,803.52 45,699,473.65 9,014,769.73 152,331,578.84 207,045,822.22 2,000,000.00
7,154,579.15 3,488,725,924.24 45,336,779.42 8,943,223.94 151,122,598.05 205,402,601.41 2,000,000.00
7,097,342.51 3,437,424,331.82 44,974,085.18 8,871,678.14 149,913,617.27 203,759,380.59 2,000,000.00
7,040,105.88 3,386,500,026.24 44,611,390.95 8,800,132.35 148,704,636.49 202,116,159.78 2,000,000.00
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,205,973,106.68 - 961,068,681.26 -0.22850091
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,194,659,753.27 - 954,591,250.99 -0.227572987
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,183,361,491.34 - 948,128,912.19 -0.226642836
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,172,078,320.88 - 941,681,664.87 -0.225710448
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,160,810,241.89 - 935,249,509.02 -0.224775814
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,149,557,254.38 - 928,832,444.64 -0.223838927
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,138,319,358.34 - 922,430,471.74 -0.222899779
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,127,096,553.77 - 916,043,590.31 -0.221958362
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,115,888,840.68 - 909,671,800.36 -0.221014667
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,104,696,219.07 - 903,315,101.88 -0.220068686
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,093,518,688.93 - 896,973,494.88 -0.21912041
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,082,356,250.26 - 890,646,979.35 -0.218169833
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,071,208,903.07 - 884,335,555.29 -0.217216944
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,060,076,647.35 - 878,039,222.71 -0.216261736
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,048,959,483.10 - 871,757,981.60 -0.2153042
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,037,857,410.33 - 865,491,831.97 -0.214344328
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,026,770,429.03 - 859,240,773.81 -0.213382111
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,015,698,539.21 - 853,004,807.13 -0.212417541
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 4,004,641,740.86 - 846,783,931.92 -0.211450608
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,993,600,033.99 - 840,578,148.18 -0.210481305
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,982,573,418.59 - 834,387,455.92 -0.209509623
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,971,561,894.66 - 828,211,855.13 -0.208535553
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,960,565,462.21 - 822,051,345.82 -0.207559086
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,949,584,121.24 - 815,905,927.98 -0.206580213
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,938,617,871.73 - 809,775,601.61 -0.205598925
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,927,666,713.70 - 803,660,366.72 -0.204615214
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,916,730,647.15 - 797,560,223.31 -0.203629071
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,862,276,686.49 - 767,285,878.34 -0.198661551
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,808,200,012.69 - 737,388,820.22 -0.193631852
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,754,500,625.74 - 707,869,048.96 -0.188538802
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,701,178,525.65 - 678,726,564.56 -0.183381201
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,648,233,712.41 - 649,961,367.01 -0.178157821
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,595,666,186.03 - 621,573,456.32 -0.172867398
1,220 149.80 259.46 91,376.27 19,432.91 1,468.43 180.30 424.76 132,379.11 38,292.29 281,480.58
1,210 148.57 257.33 89,884.44 19,115.64 1,456.39 178.82 421.28 130,217.86 37,667.12 276,885.06
1,200 147.34 255.20 88,404.88 18,800.99 1,444.36 177.34 417.80 128,074.39 37,047.09 272,327.35
1,190 146.11 253.08 86,937.61 18,488.94 1,432.32 175.87 414.32 125,948.71 36,432.21 267,807.48
1,180 144.89 250.95 85,482.61 18,179.51 1,420.28 174.39 410.83 123,840.82 35,822.48 263,325.42
1,170 143.66 248.82 84,039.89 17,872.69 1,408.25 172.91 407.35 121,750.72 35,217.89 258,881.19
1,160 142.43 246.70 82,609.45 17,568.48 1,396.21 171.43 403.87 119,678.40 34,618.45 254,474.78
1,150 141.20 244.57 81,191.29 17,266.88 1,384.17 169.96 400.39 117,623.88 34,024.15 250,106.20
1,140 139.97 242.44 79,785.41 16,967.89 1,372.14 168.48 396.91 115,587.14 33,435.00 245,775.44
1,130 138.75 240.32 78,391.80 16,671.51 1,360.10 167.00 393.43 113,568.19 32,850.99 241,482.50
1,120 137.52 238.19 77,010.48 16,377.75 1,348.07 165.52 389.94 111,567.02 32,272.13 237,227.38
1,110 136.29 236.06 75,641.43 16,086.59 1,336.03 164.04 386.46 109,583.65 31,698.42 233,010.09
1,100 135.06 233.94 74,284.66 15,798.05 1,323.99 162.57 382.98 107,618.06 31,129.85 228,830.62
1,090 133.84 231.81 72,940.17 15,512.12 1,311.96 161.09 379.50 105,670.27 30,566.42 224,688.98
1,080 132.61 229.68 71,607.96 15,228.80 1,299.92 159.61 376.02 103,740.26 30,008.15 220,585.16
1,070 131.38 227.56 70,288.02 14,948.09 1,287.88 158.13 372.54 101,828.03 29,455.01 216,519.16
1,060 130.15 225.43 68,980.37 14,669.99 1,275.85 156.65 369.05 99,933.60 28,907.02 212,490.98
1,050 128.92 223.30 67,684.99 14,394.51 1,263.81 155.18 365.57 98,056.96 28,364.18 208,500.63
1,048 128.68 222.88 67,427.39 14,339.72 1,261.40 154.88 364.88 97,683.76 28,256.23 207,707.10
1,040 127.70 221.18 66,401.89 14,121.63 1,251.78 153.70 362.09 96,198.10 27,826.48 204,548.10
1,030 126.47 219.05 65,131.07 13,851.37 1,239.74 152.22 358.61 94,357.03 27,293.93 200,633.40
1,020 125.24 216.92 63,872.53 13,583.71 1,227.70 150.74 355.13 92,533.75 26,766.52 196,756.51
1,010 124.01 214.80 62,626.27 13,318.67 1,215.67 149.27 351.65 90,728.25 26,244.26 192,917.45
1,000 122.78 212.67 61,392.28 13,056.24 1,203.63 147.79 348.16 88,940.55 25,727.15 189,116.22
990 121.56 210.54 60,170.57 12,796.42 1,191.59 146.31 344.68 87,170.63 25,215.18 185,352.81
980 120.33 208.42 58,961.15 12,539.21 1,179.56 144.83 341.20 85,418.50 24,708.35 181,627.22
970 119.10 206.29 57,764.00 12,284.62 1,167.52 143.35 337.72 83,684.16 24,206.67 177,939.45
960 117.87 204.16 56,579.13 12,032.63 1,155.48 141.88 334.24 81,967.61 23,710.14 174,289.51
950 116.65 202.04 55,406.53 11,783.26 1,143.45 140.40 330.76 80,268.85 23,218.75 170,677.39
940 115.42 199.91 54,246.22 11,536.49 1,131.41 138.92 327.27 78,587.87 22,732.51 167,103.09
930 114.19 197.78 53,098.18 11,292.34 1,119.38 137.44 323.79 76,924.68 22,251.41 163,566.62
920 112.96 195.66 51,962.43 11,050.80 1,107.34 135.96 320.31 75,279.28 21,775.46 160,067.97
910 111.73 193.53 50,838.95 10,811.87 1,095.30 134.49 316.83 73,651.67 21,304.65 156,607.14
1,337,032,751.23 1,229.16 4.6 26,857,189.42 34,914,346.24 38.29 84.49
1,315,204,011.74 1,219.09 4.6 26,637,048.52 34,628,163.08 37.98 84.49
1,293,554,932.66 1,209.01 4.6 26,416,907.62 34,341,979.91 37.67 84.49
1,272,085,513.98 1,198.94 4.6 26,196,766.73 34,055,796.74 37.35 84.49
1,250,795,755.72 1,188.86 4.6 25,976,625.83 33,769,613.58 37.04 84.49
1,229,685,657.86 1,178.79 4.6 25,756,484.93 33,483,430.41 36.73 84.49
1,208,755,220.40 1,168.71 4.6 25,536,344.04 33,197,247.25 36.41 84.49
1,188,004,443.36 1,158.64 4.6 25,316,203.14 32,911,064.08 36.10 84.49
1,167,433,326.72 1,148.56 4.6 25,096,062.24 32,624,880.92 35.78 84.49
1,147,041,870.49 1,138.49 4.6 24,875,921.35 32,338,697.75 35.47 84.49
1,126,830,074.67 1,128.41 4.6 24,655,780.45 32,052,514.58 35.16 84.49
1,106,797,939.25 1,118.34 4.6 24,435,639.55 31,766,331.42 34.84 84.49
1,086,945,464.25 1,108.26 4.6 24,215,498.65 31,480,148.25 34.53 84.49
1,067,272,649.64 1,098.19 4.6 23,995,357.76 31,193,965.09 34.21 84.49
1,047,779,495.45 1,088.11 4.6 23,775,216.86 30,907,781.92 33.90 84.49
1,028,466,001.67 1,078.04 4.6 23,555,075.96 30,621,598.75 33.59 84.49
1,009,332,168.29 1,067.96 4.6 23,334,935.07 30,335,415.59 33.27 84.49
990,377,995.31 1,057.89 4.6 23,114,794.17 30,049,232.42 32.96 84.49
986,608,719.97 1,055.87 4.6 23,070,765.99 29,991,995.79 32.90 84.49
971,603,482.75 1,047.81 4.6 22,894,653.27 29,763,049.26 32.64 84.49
953,008,630.59 1,037.74 4.6 22,674,512.38 29,476,866.09 32.33 84.49
934,593,438.84 1,027.66 4.6 22,454,371.48 29,190,682.92 32.02 84.49
916,357,907.50 1,017.58 4.6 22,234,230.58 28,904,499.76 31.70 84.49
898,302,036.57 1,007.51 4.6 22,014,089.69 28,618,316.59 31.39 84.49
880,425,826.04 997.43 4.6 21,793,948.79 28,332,133.43 31.08 84.49
862,729,275.92 987.36 4.6 21,573,807.89 28,045,950.26 30.76 84.49
845,212,386.21 977.28 4.6 21,353,667.00 27,759,767.09 30.45 84.49
827,875,156.90 967.21 4.6 21,133,526.10 27,473,583.93 30.13 84.49
810,717,588.00 957.13 4.6 20,913,385.20 27,187,400.76 29.82 84.49
793,739,679.51 947.06 4.6 20,693,244.31 26,901,217.60 29.51 84.49
776,941,431.43 936.98 4.6 20,473,103.41 26,615,034.43 29.19 84.49
760,322,843.75 926.91 4.6 20,252,962.51 26,328,851.26 28.88 84.49
743,883,916.48 916.83 4.6 20,032,821.61 26,042,668.10 28.56 84.49
2,949,913,114.02 2,807,768,777.57 43,573,104.11 175,968,305.06 100,553,317.18 50,276,658.59 150,829,975.77
2,925,733,498.33 2,761,928,424.65 43,215,947.52 174,525,941.91 99,729,109.66 49,864,554.83 149,593,664.49
2,901,553,882.65 2,716,465,358.58 42,858,790.93 173,083,578.75 98,904,902.14 49,452,451.07 148,357,353.21
2,877,374,266.96 2,671,379,579.36 42,501,634.34 171,641,215.59 98,080,694.62 49,040,347.31 147,121,041.94
2,853,194,651.27 2,626,671,087.00 42,144,477.75 170,198,852.44 97,256,487.11 48,628,243.55 145,884,730.66
2,829,015,035.58 2,582,339,881.50 41,787,321.16 168,756,489.28 96,432,279.59 48,216,139.79 144,648,419.38
2,804,835,419.89 2,538,385,962.85 41,430,164.56 167,314,126.12 95,608,072.07 47,804,036.04 143,412,108.11
2,780,655,804.20 2,494,809,331.05 41,073,007.97 165,871,762.97 94,783,864.55 47,391,932.28 142,175,796.83
2,756,476,188.51 2,451,609,986.12 40,715,851.38 164,429,399.81 93,959,657.04 46,979,828.52 140,939,485.55
2,732,296,572.82 2,408,787,928.03 40,358,694.79 162,987,036.66 93,135,449.52 46,567,724.76 139,703,174.28
2,708,116,957.14 2,366,343,156.81 40,001,538.20 161,544,673.50 92,311,242.00 46,155,621.00 138,466,863.00
2,683,937,341.45 2,324,275,672.43 39,644,381.61 160,102,310.34 91,487,034.48 45,743,517.24 137,230,551.72
2,659,757,725.76 2,282,585,474.92 39,287,225.02 158,659,947.19 90,662,826.96 45,331,413.48 135,994,240.45
2,635,578,110.07 2,241,272,564.25 38,930,068.43 157,217,584.03 89,838,619.45 44,919,309.72 134,757,929.17
2,611,398,494.38 2,200,336,940.45 38,572,911.84 155,775,220.87 89,014,411.93 44,507,205.96 133,521,617.89
2,587,218,878.69 2,159,778,603.50 38,215,755.24 154,332,857.72 88,190,204.41 44,095,102.21 132,285,306.62
2,563,039,263.00 2,119,597,553.40 37,858,598.65 152,890,494.56 87,365,996.89 43,682,998.45 131,048,995.34
2,538,859,647.32 2,079,793,790.16 37,501,442.06 151,448,131.41 86,541,789.37 43,270,894.69 129,812,684.06
2,534,023,724.18 2,071,878,311.94 37,430,010.74 151,159,658.77 86,376,947.87 43,188,473.94 129,565,421.81
2,514,680,031.63 2,040,367,313.78 37,144,285.47 150,005,768.25 85,717,581.86 42,858,790.93 128,576,372.79
2,490,500,415.94 2,001,318,124.25 36,787,128.88 148,563,405.09 84,893,374.34 42,446,687.17 127,340,061.51
2,466,320,800.25 1,962,646,221.57 36,429,972.29 147,121,041.94 84,069,166.82 42,034,583.41 126,103,750.23
2,442,141,184.56 1,924,351,605.75 36,072,815.70 145,678,678.78 83,244,959.30 41,622,479.65 124,867,438.95
2,417,961,568.87 1,886,434,276.79 35,715,659.11 144,236,315.62 82,420,751.79 41,210,375.89 123,631,127.68
2,393,781,953.18 1,848,894,234.68 35,358,502.52 142,793,952.47 81,596,544.27 40,798,272.13 122,394,816.40
2,369,602,337.49 1,811,731,479.43 35,001,345.92 141,351,589.31 80,772,336.75 40,386,168.37 121,158,505.12
2,345,422,721.81 1,774,946,011.03 34,644,189.33 139,909,226.16 79,948,129.23 39,974,064.62 119,922,193.85
2,321,243,106.12 1,738,537,829.49 34,287,032.74 138,466,863.00 79,123,921.71 39,561,960.86 118,685,882.57
2,297,063,490.43 1,702,506,934.80 33,929,876.15 137,024,499.84 78,299,714.20 39,149,857.10 117,449,571.29
2,272,883,874.74 1,666,853,326.97 33,572,719.56 135,582,136.69 77,475,506.68 38,737,753.34 116,213,260.02
2,248,704,259.05 1,631,577,006.00 33,215,562.97 134,139,773.53 76,651,299.16 38,325,649.58 114,976,948.74
2,224,524,643.36 1,596,677,971.87 32,858,406.38 132,697,410.37 75,827,091.64 37,913,545.82 113,740,637.46
2,200,345,027.67 1,562,156,224.61 32,501,249.79 131,255,047.22 75,002,884.12 37,501,442.06 112,504,326.19
6,982,869.25 3,335,953,007.53 44,248,696.71 8,728,586.56 147,495,655.70 200,472,938.97 2,000,000.00
6,925,632.62 3,285,783,275.67 43,886,002.48 8,657,040.77 146,286,674.92 198,829,718.16 2,000,000.00
6,868,395.98 3,235,990,830.66 43,523,308.24 8,585,494.98 145,077,694.13 197,186,497.35 2,000,000.00
6,811,159.35 3,186,575,672.52 43,160,614.00 8,513,949.19 143,868,713.35 195,543,276.54 2,000,000.00
6,753,922.72 3,137,537,801.22 42,797,919.77 8,442,403.39 142,659,732.56 193,900,055.73 2,000,000.00
6,696,686.08 3,088,877,216.78 42,435,225.53 8,370,857.60 141,450,751.78 192,256,834.92 2,000,000.00
6,639,449.45 3,040,593,919.20 42,072,531.30 8,299,311.81 140,241,770.99 190,613,614.10 2,000,000.00
6,582,212.82 2,992,687,908.47 41,709,837.06 8,227,766.02 139,032,790.21 188,970,393.29 2,000,000.00
6,524,976.18 2,945,159,184.60 41,347,142.83 8,156,220.23 137,823,809.43 187,327,172.48 2,000,000.00
6,467,739.55 2,898,007,747.58 40,984,448.59 8,084,674.44 136,614,828.64 185,683,951.67 2,000,000.00
6,410,502.92 2,851,233,597.42 40,621,754.36 8,013,128.65 135,405,847.86 184,040,730.86 2,000,000.00
6,353,266.28 2,804,836,734 40,259,060.12 7,941,582.85 134,196,867.07 182,397,510 2,000,000.00
6,296,029.65 2,758,817,158 39,896,365.89 7,870,037.06 132,987,886.29 180,754,289 2,000,000.00
6,238,793.02 2,713,174,868 39,533,671.65 7,798,491.27 131,778,905.50 179,111,068 2,000,000.00
6,181,556.38 2,667,909,865 39,170,977.42 7,726,945.48 130,569,924.72 177,467,848 2,000,000.00
6,124,319.75 2,623,022,149 38,808,283.18 7,655,399.69 129,360,943.93 175,824,627 2,000,000.00
6,067,083.12 2,578,511,720 38,445,588.95 7,583,853.90 128,151,963.15 174,181,406 2,000,000.00
6,009,846.48 2,534,378,578 38,082,894.71 7,512,308.11 126,942,982.37 172,538,185 2,000,000.00
5,998,399.16 2,525,597,224 38,010,355.86 7,497,998.95 126,701,186.21 172,209,541 2,000,000.00
5,952,609.85 2,490,622,723 37,720,200.47 7,440,762.31 125,734,001.58 170,894,964 2,000,000.00
5,895,373.22 2,447,244,154 37,357,506.24 7,369,216.52 124,525,020.80 169,251,744 2,000,000.00
5,838,136.58 2,404,242,873 36,994,812.00 7,297,670.73 123,316,040.01 167,608,523 2,000,000.00
5,780,899.95 2,361,618,878 36,632,117.77 7,226,124.94 122,107,059.23 165,965,302 2,000,000.00
5,723,663.32 2,319,372,170 36,269,423.53 7,154,579.15 120,898,078.44 164,322,081 2,000,000.00
5,666,426.69 2,277,502,749 35,906,729.30 7,083,033.36 119,689,097.66 162,678,860 2,000,000.00
5,609,190.05 2,236,010,615 35,544,035.06 7,011,487.57 118,480,116.87 161,035,640 2,000,000.00
5,551,953.42 2,194,895,768 35,181,340.83 6,939,941.77 117,271,136.09 159,392,419 2,000,000.00
5,494,716.79 2,154,158,207 34,818,646.59 6,868,395.98 116,062,155.31 157,749,198 2,000,000.00
5,437,480.15 2,113,797,934 34,455,952.36 6,796,850.19 114,853,174.52 156,105,977 2,000,000.00
5,380,243.52 2,073,814,947 34,093,258.12 6,725,304.40 113,644,193.74 154,462,756 2,000,000.00
5,323,006.89 2,034,209,247 33,730,563.89 6,653,758.61 112,435,212.95 152,819,535 2,000,000.00
5,265,770.25 1,994,980,834 33,367,869.65 6,582,212.82 111,226,232.17 151,176,315 2,000,000.00
5,208,533.62 1,956,129,708 33,005,175.42 6,510,667.02 110,017,251.38 149,533,094 2,000,000.00
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,543,475,946.50 - 593,562,832.48 -0.167508639
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,491,662,993.83 - 565,929,495.50 -0.162080217
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,440,227,328.01 - 538,673,445.37 -0.15658077
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,389,168,949.05 - 511,794,682.10 -0.151008902
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,338,487,856.95 - 485,293,205.68 -0.145363178
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,288,184,051.70 - 459,169,016.12 -0.139642127
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,238,257,533.30 - 433,422,113.41 -0.133844238
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,188,708,301.76 - 408,052,497.56 -0.12796796
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,139,536,357.08 - 383,060,168.57 -0.1220117
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,090,741,699.25 - 358,445,126.43 -0.115973822
2,000,000.00 50,000.00 3,000,000.00 7,050,000.00 3,042,324,328.28 - 334,207,371.14 -0.109852644
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,994,284,244 - 310,346,903 -0.10364644
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,946,621,447 - 286,863,721 -0.097353436
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,899,335,936 - 263,757,826 -0.090971806
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,852,427,713 - 241,029,219 -0.084499676
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,805,896,776 - 218,677,898 -0.077935118
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,759,743,126 - 196,703,863 -0.071276149
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,713,966,763 - 175,107,116 -0.06452073
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,704,856,765 - 170,833,041 -0.063157888
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,668,567,687 - 153,887,656 -0.057666761
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,623,545,898 - 133,045,482 -0.050712085
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,578,901,396 - 112,580,595 -0.043654478
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,534,634,180 - 92,492,995 -0.036491655
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,490,744,251 - 72,782,682 -0.029221259
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,447,231,609 - 53,449,656 -0.021840865
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,404,096,254 - 34,493,917 -0.014347977
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,361,338,186 - 15,915,465 -0.006740019
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,318,957,405 2,285,701 0.000985659
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,276,953,911 20,109,580 0.00883179
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,235,327,703 37,556,172 0.016801193
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,194,078,782 54,625,477 0.024896771
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,153,207,148 71,317,495 0.033121521
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,112,712,801 87,632,226 0.041478532
BESR
900 110.51 191.40 49,727.75 10,575.56 1,083.27 133.01 313.35 72,041.84 20,838.99 153,184.14
890 109.28 189.28 48,628.83 10,341.85 1,071.23 131.53 309.87 70,449.81 20,378.47 149,798.96
880 108.05 187.15 47,542.18 10,110.75 1,059.19 130.05 306.39 68,875.56 19,923.10 146,451.60
870 106.82 185.02 46,467.82 9,882.27 1,047.16 128.57 302.90 67,319.10 19,472.88 143,142.07
860 105.59 182.90 45,405.73 9,656.40 1,035.12 127.10 299.42 65,780.43 19,027.80 139,870.35
850 104.37 180.77 44,355.92 9,433.13 1,023.09 125.62 295.94 64,259.55 18,587.86 136,636.47
840 103.14 178.64 43,318.39 9,212.48 1,011.05 124.14 292.46 62,756.45 18,153.08 133,440.40
830 101.91 176.52 42,293.14 8,994.44 999.01 122.66 288.98 61,271.14 17,723.43 130,282.16
820 100.68 174.39 41,280.17 8,779.02 986.98 121.19 285.50 59,803.63 17,298.93 127,161.75
810 99.46 172.26 40,279.48 8,566.20 974.94 119.71 282.01 58,353.89 16,879.58 124,079.15
800 98.23 170.14 39,291.06 8,355.99 962.90 118.23 278.53 56,921.95 16,465.37 121,034.38
790 97.00 168.01 38,314.92 8,148.40 950.87 116.75 275.05 55,507.80 16,056.31 118,027.43
780 95.77 165.88 37,351.06 7,943.42 938.83 115.27 271.57 54,111.43 15,652.40 115,058.31
770 94.54 163.76 36,399.48 7,741.05 926.80 113.80 268.09 52,732.85 15,253.63 112,127.01
760 93.32 161.63 35,460.18 7,541.28 914.76 112.32 264.61 51,372.06 14,860.00 109,233.53
750 92.09 159.50 34,533.16 7,344.14 902.72 110.84 261.12 50,029.06 14,471.52 106,377.87
740 90.86 157.38 33,618.41 7,149.60 890.69 109.36 257.64 48,703.84 14,088.19 103,560.04
730 89.63 155.25 32,715.95 6,957.67 878.65 107.88 254.16 47,396.42 13,710.00 100,780.03
720 88.40 153.12 31,825.76 6,768.36 866.61 106.41 250.68 46,106.78 13,336.95 98,037.85
710 87.18 151.00 30,947.85 6,581.65 854.58 104.93 247.20 44,834.93 12,969.06 95,333.49
700 85.95 148.87 30,082.22 6,397.56 842.54 103.45 243.72 43,580.87 12,606.30 92,666.95
690 84.72 146.74 29,228.86 6,216.08 830.50 101.97 240.23 42,344.60 12,248.70 90,038.23
680 83.49 144.61 28,387.79 6,037.21 818.47 100.50 236.75 41,126.11 11,896.23 87,447.34
670 82.27 142.49 27,558.99 5,860.95 806.43 99.02 233.27 39,925.41 11,548.92 84,894.27
660 81.04 140.36 26,742.48 5,687.30 794.40 97.54 229.79 38,742.50 11,206.75 82,379.02
650 79.81 138.23 25,938.24 5,516.26 782.36 96.06 226.31 37,577.38 10,869.72 79,901.60
640 78.58 136.11 25,146.28 5,347.84 770.32 94.58 222.83 36,430.05 10,537.84 77,462.00
630 77.35 133.98 24,366.60 5,182.02 758.29 93.11 219.34 35,300.50 10,211.10 75,060.23
727,624,649.62 906.76 4.6 19,812,680.72 25,756,484.93 28.25 84.49
711,545,043.16 896.68 4.6 19,592,539.82 25,470,301.77 27.94 84.49
695,645,097.12 886.61 4.6 19,372,398.92 25,184,118.60 27.62 84.49
679,924,811.48 876.53 4.6 19,152,258.03 24,897,935.44 27.31 84.49
664,384,186.24 866.46 4.6 18,932,117.13 24,611,752.27 26.99 84.49
649,023,221.42 856.38 4.6 18,711,976.23 24,325,569.10 26.68 84.49
633,841,917.00 846.31 4.6 18,491,835.34 24,039,385.94 26.37 84.49
618,840,272.99 836.23 4.6 18,271,694.44 23,753,202.77 26.05 84.49
604,018,289.39 826.16 4.6 18,051,553.54 23,467,019.61 25.74 84.49
589,375,966.19 816.08 4.6 17,831,412.65 23,180,836.44 25.43 84.49
574,913,303.40 806.01 4.6 17,611,271.75 22,894,653.27 25.11 84.49
560,630,301.02 795.93 4.6 17,391,130.85 22,608,470.11 24.80 84.49
546,526,959.05 785.86 4.6 17,170,989.96 22,322,286.94 24.48 84.49
532,603,277.48 775.78 4.6 16,950,849.06 22,036,103.78 24.17 84.49
518,859,256.32 765.71 4.6 16,730,708.16 21,749,920.61 23.86 84.49
505,294,895.57 755.63 4.6 16,510,567.26 21,463,737.44 23.54 84.49
491,910,195.22 745.56 4.6 16,290,426.37 21,177,554.28 23.23 84.49
478,705,155.29 735.48 4.6 16,070,285.47 20,891,371.11 22.91 84.49
465,679,775.76 725.41 4.6 15,850,144.57 20,605,187.95 22.60 84.49
452,834,056.63 715.33 4.6 15,630,003.68 20,319,004.78 22.29 84.49
440,167,997.92 705.26 4.6 15,409,862.78 20,032,821.61 21.97 84.49
427,681,599.61 695.18 4.6 15,189,721.88 19,746,638.45 21.66 84.49
415,374,861.71 685.11 4.6 14,969,580.99 19,460,455.28 21.34 84.49
403,247,784.21 675.03 4.6 14,749,440.09 19,174,272.12 21.03 84.49
391,300,367.13 664.96 4.6 14,529,299.19 18,888,088.95 20.72 84.49
379,532,610.45 654.88 4.6 14,309,158.30 18,601,905.78 20.40 84.49
367,944,514.18 644.81 4.6 14,089,017.40 18,315,722.62 20.09 84.49
356,536,078.31 634.73 4.6 13,868,876.50 18,029,539.45 19.78 84.49
2,176,165,411.98 1,528,011,764.20 32,144,093.20 129,812,684.06 74,178,676.61 37,089,338.30 111,268,014.91
2,151,985,796.30 1,494,244,590.65 31,786,936.61 128,370,320.91 73,354,469.09 36,677,234.54 110,031,703.63
2,127,806,180.61 1,460,854,703.95 31,429,780.01 126,927,957.75 72,530,261.57 36,265,130.79 108,795,392.36
2,103,626,564.92 1,427,842,104.10 31,072,623.42 125,485,594.59 71,706,054.05 35,853,027.03 107,559,081.08
2,079,446,949.23 1,395,206,791.11 30,715,466.83 124,043,231.44 70,881,846.54 35,440,923.27 106,322,769.80
2,055,267,333.54 1,362,948,764.98 30,358,310.24 122,600,868.28 70,057,639.02 35,028,819.51 105,086,458.53
2,031,087,717.85 1,331,068,025.70 30,001,153.65 121,158,505.12 69,233,431.50 34,616,715.75 103,850,147.25
2,006,908,102.16 1,299,564,573.28 29,643,997.06 119,716,141.97 68,409,223.98 34,204,611.99 102,613,835.97
1,982,728,486.47 1,268,438,407.71 29,286,840.47 118,273,778.81 67,585,016.46 33,792,508.23 101,377,524.70
1,958,548,870.79 1,237,689,529.00 28,929,683.88 116,831,415.66 66,760,808.95 33,380,404.47 100,141,213.42
1,934,369,255.10 1,207,317,937.15 28,572,527.29 115,389,052.50 65,936,601.43 32,968,300.71 98,904,902.14
1,910,189,639.41 1,177,323,632.14 28,215,370.69 113,946,689.34 65,112,393.91 32,556,196.96 97,668,590.87
1,886,010,023.72 1,147,706,614.00 27,858,214.10 112,504,326.19 64,288,186.39 32,144,093.20 96,432,279.59
1,861,830,408.03 1,118,466,882.71 27,501,057.51 111,061,963.03 63,463,978.87 31,731,989.44 95,195,968.31
1,837,650,792.34 1,089,604,438.27 27,143,900.92 109,619,599.87 62,639,771.36 31,319,885.68 93,959,657.04
1,813,471,176.65 1,061,119,280.69 26,786,744.33 108,177,236.72 61,815,563.84 30,907,781.92 92,723,345.76
1,789,291,560.96 1,033,011,409.97 26,429,587.74 106,734,873.56 60,991,356.32 30,495,678.16 91,487,034.48
1,765,111,945.28 1,005,280,826.10 26,072,431.15 105,292,510.41 60,167,148.80 30,083,574.40 90,250,723.21
1,740,932,329.59 977,927,529.09 25,715,274.56 103,850,147.25 59,342,941.29 29,671,470.64 89,014,411.93
1,716,752,713.90 950,951,518.93 25,358,117.97 102,407,784.09 58,518,733.77 29,259,366.88 87,778,100.65
1,692,573,098.21 924,352,795.63 25,000,961.37 100,965,420.94 57,694,526.25 28,847,263.12 86,541,789.37
1,668,393,482.52 898,131,359.18 24,643,804.78 99,523,057.78 56,870,318.73 28,435,159.37 85,305,478.10
1,644,213,866.83 872,287,209.59 24,286,648.19 98,080,694.62 56,046,111.21 28,023,055.61 84,069,166.82
1,620,034,251.14 846,820,346.85 23,929,491.60 96,638,331.47 55,221,903.70 27,610,951.85 82,832,855.54
1,595,854,635.46 821,730,770.97 23,572,335.01 95,195,968.31 54,397,696.18 27,198,848.09 81,596,544.27
1,571,675,019.77 797,018,481.94 23,215,178.42 93,753,605.16 53,573,488.66 26,786,744.33 80,360,232.99
1,547,495,404.08 772,683,479.77 22,858,021.83 92,311,242.00 52,749,281.14 26,374,640.57 79,123,921.71
1,523,315,788.39 748,725,764.46 22,500,865.24 90,868,878.84 51,925,073.62 25,962,536.81 77,887,610.44
5,151,296.99 1,917,655,868 32,642,481.18 6,439,121.23 108,808,270.60 147,889,873 2,000,000.00
5,094,060.35 1,879,559,316 32,279,786.94 6,367,575.44 107,599,289.81 146,246,652 2,000,000.00
5,036,823.72 1,841,840,050 31,917,092.71 6,296,029.65 106,390,309.03 144,603,431 2,000,000.00
4,979,587.09 1,804,498,071 31,554,398.47 6,224,483.86 105,181,328.25 142,960,211 2,000,000.00
4,922,350.45 1,767,533,379 31,191,704.24 6,152,938.07 103,972,347.46 141,316,990 2,000,000.00
4,865,113.82 1,730,945,974 30,829,010.00 6,081,392.28 102,763,366.68 139,673,769 2,000,000.00
4,807,877.19 1,694,735,856 30,466,315.77 6,009,846.48 101,554,385.89 138,030,548 2,000,000.00
4,750,640.55 1,658,903,025 30,103,621.53 5,938,300.69 100,345,405.11 136,387,327 2,000,000.00
4,693,403.92 1,623,447,480 29,740,927.30 5,866,754.90 99,136,424.32 134,744,107 2,000,000.00
4,636,167.29 1,588,369,223 29,378,233.06 5,795,209.11 97,927,443.54 133,100,886 2,000,000.00
4,578,930.65 1,553,668,252 29,015,538.83 5,723,663.32 96,718,462.75 131,457,665 2,000,000.00
4,521,694.02 1,519,344,568 28,652,844.59 5,652,117.53 95,509,481.97 129,814,444 2,000,000.00
4,464,457.39 1,485,398,171 28,290,150.36 5,580,571.74 94,300,501.19 128,171,223 2,000,000.00
4,407,220.76 1,451,829,061 27,927,456.12 5,509,025.94 93,091,520.40 126,528,002 2,000,000.00
4,349,984.12 1,418,637,237 27,564,761.89 5,437,480.15 91,882,539.62 124,884,782 2,000,000.00
4,292,747.49 1,385,822,701 27,202,067.65 5,365,934.36 90,673,558.83 123,241,561 2,000,000.00
4,235,510.86 1,353,385,451 26,839,373.41 5,294,388.57 89,464,578.05 121,598,340 2,000,000.00
4,178,274.22 1,321,325,488 26,476,679.18 5,222,842.78 88,255,597.26 119,955,119 2,000,000.00
4,121,037.59 1,289,642,812 26,113,984.94 5,151,296.99 87,046,616.48 118,311,898 2,000,000.00
4,063,800.96 1,258,337,423 25,751,290.71 5,079,751.20 85,837,635.69 116,668,678 2,000,000.00
2,003,282.16 1,225,406,039 25,388,596.47 5,008,205.40 84,628,654.91 115,025,457 2,000,000.00
1,974,663.84 1,194,883,842 25,025,902.24 4,936,659.61 83,419,674.13 113,382,236 2,000,000.00
1,946,045.53 1,164,738,932 24,663,208.00 4,865,113.82 82,210,693.34 111,739,015 2,000,000.00
1,917,427.21 1,134,971,308 24,300,513.77 4,793,568.03 81,001,712.56 110,095,794 2,000,000.00
1,888,808.90 1,105,580,972 23,937,819.53 4,722,022.24 79,792,731.77 108,452,574 2,000,000.00
1,860,190.58 1,076,567,922 23,575,125.30 4,650,476.45 78,583,750.99 106,809,353 2,000,000.00
1,831,572.26 1,047,932,159 23,212,431.06 4,578,930.65 77,374,770.20 105,166,132 2,000,000.00
1,802,953.95 1,019,673,683 22,849,736.83 4,507,384.86 76,165,789.42 103,522,911 2,000,000.00
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,072,595,741 103,569,671 0.049970995
2,000,000.00 50,000.00 3,000,000.00 7,050,000 2,032,855,968 119,129,828 0.058602198
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,993,493,482 134,312,699 0.06737554
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,954,508,282 149,118,283 0.076294526
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,915,900,369 163,546,580 0.085362779
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,877,669,743 177,597,590 0.09458404
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,839,816,404 191,271,314 0.103962174
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,802,340,352 204,567,750 0.113501176
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,765,241,587 217,486,900 0.123205176
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,728,520,108 230,028,762 0.133078442
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,692,175,917 242,193,338 0.14312539
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,656,209,012 253,980,627 0.153350589
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,620,619,394 265,390,630 0.163758764
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,585,407,063 276,423,345 0.174354809
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,550,572,019 287,078,773 0.185143786
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,516,114,262 297,356,915 0.19613094
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,482,033,791 307,257,770 0.207321703
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,448,330,608 316,781,338 0.218721704
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,415,004,711 325,927,619 0.230336773
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,382,056,101 334,696,613 0.242172957
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,347,481,496 345,091,603 0.256101181
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,315,316,078 353,077,405 0.268435406
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,283,527,947 360,685,920 0.281011349
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,252,117,103 367,917,149 0.293836054
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,221,083,545 374,771,090 0.306916829
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,190,427,275 381,247,745 0.320261265
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,160,148,291 387,347,113 0.333877243
2,000,000.00 50,000.00 3,000,000.00 7,050,000 1,130,246,594 393,069,194 0.347772951
POTENSI CADANGAN PROFIT 25%